Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.19% first-year return on $74,490 initial cash invested.
12.19%
Cash On Cash
10.1%
Cap Rate
1.7
DSCR
$4,402
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$3,645
Mortgage P&I
30%
$1,330
Property Taxes
2%
$109
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100